[AYS] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 9.06%
YoY- -3.99%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 621,686 564,712 562,508 554,900 559,862 500,200 530,084 11.20%
PBT 35,560 34,532 32,655 35,014 34,572 33,136 39,665 -7.01%
Tax -8,446 -8,968 -9,124 -7,522 -9,364 -8,964 -11,933 -20.56%
NP 27,114 25,564 23,531 27,492 25,208 24,172 27,732 -1.48%
-
NP to SH 27,070 25,552 23,504 27,453 25,172 24,152 27,835 -1.83%
-
Tax Rate 23.75% 25.97% 27.94% 21.48% 27.09% 27.05% 30.08% -
Total Cost 594,572 539,148 538,977 527,408 534,654 476,028 502,352 11.88%
-
Net Worth 270,096 266,292 262,488 254,880 247,271 243,467 235,859 9.44%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 9,510 7,608 - - 9,510 -
Div Payout % - - 40.46% 27.71% - - 34.17% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 270,096 266,292 262,488 254,880 247,271 243,467 235,859 9.44%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.36% 4.53% 4.18% 4.95% 4.50% 4.83% 5.23% -
ROE 10.02% 9.60% 8.95% 10.77% 10.18% 9.92% 11.80% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 163.42 148.45 147.87 145.87 147.17 131.49 139.34 11.20%
EPS 7.12 6.72 6.18 7.21 6.62 6.36 7.32 -1.82%
DPS 0.00 0.00 2.50 2.00 0.00 0.00 2.50 -
NAPS 0.71 0.70 0.69 0.67 0.65 0.64 0.62 9.44%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 148.57 134.95 134.42 132.61 133.79 119.53 126.68 11.20%
EPS 6.47 6.11 5.62 6.56 6.02 5.77 6.65 -1.81%
DPS 0.00 0.00 2.27 1.82 0.00 0.00 2.27 -
NAPS 0.6455 0.6364 0.6273 0.6091 0.5909 0.5818 0.5636 9.45%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.40 0.39 0.38 0.435 0.50 0.615 0.39 -
P/RPS 0.24 0.26 0.26 0.30 0.34 0.47 0.28 -9.75%
P/EPS 5.62 5.81 6.15 6.03 7.56 9.69 5.33 3.59%
EY 17.79 17.22 16.26 16.59 13.23 10.32 18.76 -3.47%
DY 0.00 0.00 6.58 4.60 0.00 0.00 6.41 -
P/NAPS 0.56 0.56 0.55 0.65 0.77 0.96 0.63 -7.54%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 29/08/18 22/05/18 26/02/18 20/11/17 21/08/17 23/05/17 -
Price 0.37 0.395 0.395 0.42 0.495 0.555 0.545 -
P/RPS 0.23 0.27 0.27 0.29 0.34 0.42 0.39 -29.65%
P/EPS 5.20 5.88 6.39 5.82 7.48 8.74 7.45 -21.29%
EY 19.23 17.00 15.64 17.18 13.37 11.44 13.43 27.01%
DY 0.00 0.00 6.33 4.76 0.00 0.00 4.59 -
P/NAPS 0.52 0.56 0.57 0.63 0.76 0.87 0.88 -29.55%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment